BNBCalc Short Term Rental Rental Arbitrage Analysis 37 Kaiserstraße, Wien, Wien, 1070

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€23,532

Profit (Cash Flow)

€10,789

Cash on Cash Return

274.8%

Annual Revenue

€23,532

AirDNA projects €99/night at 76% occupancy ($27,560). Airbtics projects €75/night at 85% occupancy ($23,258). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, €76 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€16,136	€23,820	€32,542	€38,926
Occupancy	74%	93%	96%	98%
Nightly Rate	€59	€69	€90	€106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#17 Elegante, ruhige 80m² Wohnung Infrarot Sauna	€38,033	€106	96%	1	2	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (416)
Schöne Wohnung im hippen 7ten Wiener Bezirk	€25,566	€73	94%	1	2	2	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Vienna Apartment "Boboville", own garage (opt.)	€21,186	€62	88%	1	1	1	€43	❌	❌	❌	Y / Y	⭐️ 4.9 (398)
Apartment near City Centre Vienna - APT47	€15,474	€51	74%	1	1	1	€24	❌	❌	❌	N / N	⭐️ 4.4 (53)
Central, quiet, fully equipped	€25,724	€69	99%	1	1	1	€23	❌	❌	❌	Y / Y	⭐️ 4.8 (835)
8 flats Pension Rose Zieglergasse Apartment 7	€19,745	€55	97%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.9 (137)
8 flats Pension Rose Zieglergasse Apartment 1	€16,842	€48	95%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.8 (279)
8 flats Pension Rose Zieglergasse Apartment 3	€16,135	€45	96%	1	1	1	€10	❌	❌	❌	N / N	⭐️ 4.8 (405)
8 flats Pension Rose Zieglergasse Apartment 5	€15,610	€42	99%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.8 (364)
Room 4 Art Apartments Nr.2 in Vienna Center	€19,753	€66	80%	1	1	30	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
#9L Großvaters’ Werkstatt 80m² Loft	€40,066	€113	95%	1	1	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (413)
Small trendy City apartment	€17,158	€47	98%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.9 (259)
The Silkstreet Flat	€33,269	€90	100%	1	2	4	€68	❌	❌	✅	Y / Y	⭐️ 5 (34)
Grüne BoHo Oase im Trendbezirk	€33,803	€96	95%	1	1	2	€49	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Cosy apartment near Westbahnhof	€13,843	€67	54%	1	1	2	€53	❌	❌	❌	Y / N	⭐️ 4.3 (21)
Chic Centrally Located Vienna Apartment	€20,774	€81	67%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.7 (162)
Roof terrace flat in the centre	€33,773	€117	75%	1	2	7	€49	❌	❌	✅	Y / Y	⭐️ 5 (172)
Cool and Quiet Area + Portable AC - Vienna style	€31,589	€154	54%	1	1	2	€43	❌	❌	❌	Y / Y	⭐️ 4.4 (25)
Ruhige Designerwohnung	€34,254	€97	95%	1	1	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (15)
#2 Loft Apartment auf 3 Ebenen, außergewöhnlich!	€29,707	€81	97%	1	1	30	€59	❌	❌	❌	Y / Y	⭐️ 4.9 (309)
Modern apartment in a top location of Vienna	€16,379	€67	67%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (15)
Business Balcony Apartment Neubau	€29,337	€92	85%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4 (15)
Business Balcony Apartment Neubau	€29,909	€90	87%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Charmante Ferienwohnung	€24,534	€69	97%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Central - Viennese life style	€20,967	€60	94%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (492)
New 2-room apartment located in premier location	€20,002	€72	68%	1	1	1	€70	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Newly remodeled central apartment with two rooms	€19,287	€72	68%	1	1	1	€70	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Cosy Nest	€21,106	€60	88%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.7 (240)
Bright & minimalistic artist's flat in 7th Vienna	€14,183	€43	88%	1	2	5	€14	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Business Balcony Apartment Neubau	€32,149	€89	97%	1	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Liebenswerte Ferienwohnung im 7. Bezirk	€20,461	€58	95%	1	1	3	€14	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Apartment Vienna - Loving	€22,002	€64	92%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Brand-new 2-room apartment with a king size bed	€25,185	€69	95%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Ferienwohnung Kings (63qm) mit Küche und WLAN	€30,657	€131	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Perfekt für die Langzeitmiete: Apartment im 7. Bzk	€25,739	€69	100%	1	1	3	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (138)
Traditional Apartments Vienna- City	€23,913	€60	96%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (183)
Spacious Flat with Big Balcony in Vienna City	€13,929	€56	66%	1	1	1	€20	❌	❌	❌	Y / N	⭐️ 4.5 (21)
Cozy and Central Studio (contactless)	€15,989	€99	44%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Cozy City Apartments in center K28	€21,145	€63	88%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 3.4 (5)
Lovely studio apartment, central located	€16,176	€53	83%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.2 (5)

Return Metrics

274.78% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€10,788	€21,577	€32,366	€43,155	€53,944	€107,888	€323,665
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€10,788	€21,577	€32,366	€43,155	€53,944	€107,888	€323,665

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

274.78%

Payback Period Days

132

Return on Investment

274.78%

37 Kaiserstraße Wien, Wien, 1070

1 bed • 1 bath • 4 guests

Monthly Rent

€23,532

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 76% occupancy.Projected nightly rate is €75/night at 85% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€23,633

Avg annual revenue

85%

Avg occupancy rate

€74

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€15k

€20k

€30k

€40k

€10,789

Profit

Revenue

€23,532

Operating Expenses

€7,067

Operating Income

€16,465

Net Effective Rent

€5,676

Profit (Cash Flow)

€10,789

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

274.78%

Payback Period Days

132